SZSE: 000532 - Zhuhai Huajin Capital Co., Ltd.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键利率
Excess Key Rate — 期望超出关键利率
EPS = 0
CAGR EPS = 0.8892%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 10.85 + (10.85 * 0.8892% / 100) = 10.94